| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Total Revenue | 78.0 | 53.3 | 30.9 | 50.1 | 47.6 | 35.9 | 21.0 |
| Cost of Revenue | 40.6 | 33.5 | 19.2 | 21.2 | 24.5 | 21.9 | 14.4 |
| Gross Profit | 37.4 | 19.8 | 11.7 | 29.0 | 23.1 | 14.1 | 6.5 |
| Selling, General & Administrative | 22.7 | 14.6 | 14.6 | 14.1 | 9.4 | 6.3 | 5.5 |
| Operating Income | 14.7 | 5.2 | -2.9 | 14.9 | 13.6 | 7.8 | 1.1 |
| Finance Income | 1.5 | 1.6 | 2.8 | 3.5 | 0.3 | 0.0 | 0.0 |
| Finance Costs | 2.1 | 1.8 | 0.9 | 1.0 | 0.4 | 0.5 | 0.5 |
| Pretax Income | 14.3 | 5.0 | -0.9 | 17.3 | 13.5 | 7.4 | 0.5 |
| Income Tax Expense | -0.8 | 1.7 | 0.4 | 2.2 | 1.6 | 1.3 | 0.1 |
| Net Income | 15.1 | 3.3 | -1.3 | 15.1 | 11.9 | 6.0 | 0.6 |
| Total Comprehensive Income | 15.6 | 0.8 | -9.9 | 6.7 | 11.8 | 5.9 | 0.7 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Total Assets | 253.7 | 222.2 | 191.8 | 200.3 | 160.8 | 46.7 | 42.0 |
| Current Assets | 90.9 | 64.1 | 44.5 | 111.3 | 112.9 | 17.1 | 10.4 |
| Cash & Cash Equivalents | 8.8 | 4.5 | 15.3 | 17.1 | 10.2 | 9.9 | 2.2 |
| Inventories | 6.1 | 6.1 | 2.2 | 2.7 | 3.0 | 3.8 | 5.3 |
| Trade Receivables | 7.1 | 4.9 | 3.7 | 3.6 | 3.7 | 3.2 | 2.4 |
| Non-current Assets | 162.9 | 158.1 | 147.3 | 88.9 | 47.9 | 29.6 | 31.7 |
| Property, Plant & Equipment | 131.2 | 128.6 | 114.4 | 47.8 | 24.5 | 5.8 | 7.3 |
| Intangible Assets | 20.9 | 20.4 | 20.6 | 20.8 | 20.7 | 21.2 | 21.8 |
| Total Liabilities | 87.2 | 78.2 | 89.7 | 88.3 | 53.7 | 22.3 | 23.7 |
| Current Liabilities | 41.7 | 25.0 | 61.1 | 17.3 | 5.3 | 18.4 | 20.2 |
| Non-current Liabilities | 45.5 | 53.2 | 28.6 | 71.0 | 48.3 | 3.9 | 3.5 |
| Total Equity | 166.5 | 144.0 | 102.1 | 112.0 | 107.1 | 24.5 | 18.3 |
| Share Capital | 29.2 | 29.2 | 25.1 | 25.1 | 25.1 | 20.0 | 20.0 |
| Retained Earnings | 49.2 | 34.4 | 31.2 | 32.6 | 17.1 | 5.3 | -0.7 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 19.2 | 5.6 | 0.3 | 17.0 | 16.5 | 11.3 | 2.3 |
| Cash from Investing Activities | -30.6 | -49.4 | -7.0 | -29.4 | -117.3 | -12.0 | -2.4 |
| Purchase of Property, Plant & Equipment | 8.7 | 22.5 | 75.3 | 14.1 | 20.6 | 0.7 | 2.4 |
| Cash from Financing Activities | 15.6 | 32.9 | 4.9 | 19.3 | 101.1 | 8.3 | 0.3 |
| Net Change in Cash | 4.3 | -10.8 | -1.8 | 7.0 | 0.2 | 7.7 | 0.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 31.3 | 27.2 | 22.7 | 20.8 | 18.7 | 15.8 | 13.1 | 15.7 | 13.5 | 10.9 |
| Cost of Revenue | 14.3 | 12.4 | 12.2 | 9.7 | 9.6 | 9.1 | 10.3 | 9.2 | 7.5 | 6.6 |
| Gross Profit | 16.9 | 14.8 | 10.5 | 11.2 | 9.1 | 6.7 | 2.8 | 6.6 | 6.1 | 4.4 |
| Selling, General & Administrative | 7.4 | 7.1 | 6.1 | 5.7 | 5.7 | 5.2 | 4.4 | 3.5 | 3.0 | 3.7 |
| Operating Income | 9.5 | 7.7 | 4.4 | 5.4 | 3.5 | 1.4 | -1.5 | 3.1 | 3.0 | 0.6 |
| Finance Income | 0.6 | 0.6 | 0.4 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.3 | 0.3 |
| Finance Costs | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.8 | 0.4 | 0.4 | 0.2 |
| Pretax Income | 9.8 | 7.8 | 4.5 | 5.3 | 3.3 | 1.2 | -1.8 | 3.2 | 2.9 | 0.7 |
| Income Tax Expense | 1.5 | 0.0 | -0.8 | 0.0 | 0.1 | 0.0 | 0.3 | 0.7 | 0.8 | 0.0 |
| Net Income | 11.3 | 7.8 | 5.3 | 5.3 | 3.2 | 1.2 | -2.1 | 2.5 | 2.2 | 0.7 |
| Total Comprehensive Income | 9.9 | 8.6 | 5.9 | 5.0 | 3.6 | 1.1 | -2.8 | 2.2 | 0.5 | 0.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 273.3 | 262.3 | 253.7 | 227.0 | 223.9 | 221.9 | 222.2 | 227.7 | 225.9 | 189.7 |
| Current Assets | 107.9 | 98.1 | 90.9 | 66.3 | 62.8 | 64.4 | 64.1 | 70.0 | 69.5 | 31.1 |
| Cash & Cash Equivalents | 9.7 | 7.7 | 8.8 | 5.5 | 3.5 | 5.0 | 4.5 | 4.0 | 5.1 | 2.0 |
| Inventories | 12.0 | 7.0 | 6.1 | 6.8 | 6.7 | 7.0 | 6.1 | 6.1 | 6.0 | 3.7 |
| Trade Receivables | 10.7 | 9.9 | 7.1 | 7.6 | 6.0 | 5.9 | 4.9 | 5.6 | 5.2 | 4.2 |
| Non-current Assets | 165.4 | 164.2 | 162.9 | 160.6 | 161.1 | 157.5 | 158.1 | 157.6 | 156.4 | 158.6 |
| Property, Plant & Equipment | 134.5 | 132.0 | 131.2 | 130.3 | 131.2 | 128.0 | 128.3 | 126.9 | 125.0 | 125.4 |
| Intangible Assets | 21.1 | 20.8 | 20.9 | 20.7 | 20.5 | 20.6 | 20.4 | 20.5 | 20.5 | 20.5 |
| Total Liabilities | 78.3 | 77.2 | 87.2 | 73.1 | 75.0 | 76.6 | 78.2 | 80.8 | 81.3 | 72.9 |
| Current Liabilities | 36.9 | 33.8 | 41.7 | 25.3 | 25.9 | 25.4 | 25.0 | 24.7 | 23.1 | 47.0 |
| Non-current Liabilities | 41.5 | 43.4 | 45.5 | 47.8 | 49.2 | 51.2 | 53.2 | 56.1 | 58.1 | 25.9 |
| Total Equity | 195.0 | 185.1 | 166.5 | 153.9 | 148.9 | 145.3 | 144.0 | 146.8 | 144.7 | 116.8 |
| Share Capital | 30.1 | 30.1 | 29.2 | 29.2 | 29.2 | 29.2 | 29.2 | 29.2 | 29.2 | 26.4 |
| Retained Earnings | 68.3 | 57.1 | 49.2 | 44.1 | 38.8 | 35.6 | 34.4 | 36.6 | 34.0 | 31.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 8.4 | 8.2 | 6.5 | 5.7 | 4.7 | 2.3 | 1.3 | 2.4 | 3.9 | -2.0 |
| Cash from Investing Activities | -4.3 | -7.2 | -25.2 | -1.6 | -4.0 | 0.2 | 1.2 | -1.2 | -38.4 | -11.0 |
| Purchase of Property, Plant & Equipment | 2.4 | 2.5 | 1.8 | 1.1 | 4.0 | 1.8 | 4.3 | 1.2 | 5.0 | 12.0 |
| Cash from Financing Activities | -2.1 | -2.1 | 21.9 | -2.1 | -2.1 | -2.1 | -1.9 | -2.3 | 37.5 | -0.4 |
| Net Change in Cash | 2.0 | -1.1 | 3.3 | 2.0 | -1.4 | 0.5 | 0.5 | -1.1 | 3.1 | -13.3 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 78.0 | +46.3% | +15.9% | +16.8% | — |
| Operating income | 14.7 | +182.0% | -0.5% | +13.4% | — |
| Net income | 15.1 | +354.0% | -0.2% | +20.1% | — |
| EPS | ₩250 | +354.0% | -0.2% | +20.1% | — |
| Operating cash flow | 19.2 | +242.5% | +4.3% | +11.1% | — |
| Shareholders' equity | 166.5 | +15.7% | +14.2% | +46.8% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 48.0% | 37.1% | 37.8% | 57.8% | 48.5% | 39.1% |
| Operating margin | 18.8% | 9.8% | -9.4% | 29.7% | 28.6% | 21.7% |
| Net margin | 19.3% | 6.2% | -4.2% | 30.2% | 25.0% | 16.8% |
| Return on equity | 9.7% | 2.7% | -1.2% | 13.8% | 18.1% | 28.2% |
| Return on assets | 6.3% | 1.6% | -0.7% | 8.4% | 11.5% | 13.6% |
| Operating cash flow / revenue | 24.7% | 10.5% | 0.9% | 33.9% | 34.7% | 31.6% |
| Capex / revenue | 11.2% | 42.2% | 243.6% | 28.1% | 43.3% | 1.9% |
| Symbol | Last Price |
|---|---|
| 003160DI Corporation | ₩31,250 +2.6% |
| 356860TLB Co., Ltd. | ₩37,150 -1.3% |
| 101490S & S TECH Corporation | ₩40,050 +1.9% |
| 195870HAESUNG DS Co., Ltd. | ₩49,900 +0.6% |
| 213420DUK SAN Neolux Co., Ltd. | ₩32,250 +3.9% |
| 417200LS Materials Co., Ltd. | ₩10,960 +3.9% |
| 090460BHCo., Ltd. | ₩21,850 +10.7% |
| 388210CMTX Co., Ltd. | ₩74,800 +9.0% |
| 033240Jahwa Electronics Co., Ltd. | ₩30,600 +9.5% |
| 425420TFE Co., Ltd. | ₩52,700 +3.9% |